1,200bcf gas
contingent · P90 1200 / P50 1200 / P10 1200
Valued at: TMK Energy Ltd 100%Permit: GURVANTES XXXV
1 note for review
- gas: single estimate 1200 bcf used for P90/P50/P10
60bcf gas
prospective · P90 60 / P50 60 / P10 80
Valued at: TMK Energy Ltd 15%Permit: LYONS POINT PROSPECT
2 notes for review
- gas: low case not stated; set equal to P50
- gas: no SPE-PRMS class stated; risked as prospective
1,528bcf gas
prospective · P90 1528 / P50 1528 / P10 3500
66mmbbl condensate
prospective · P90 66 / P50 66 / P10 151
Valued at: TMK Energy Ltd 20%Permit: NAPOLEON
2 notes for review
- gas: low case not stated; set equal to P50
- liquids: low case not stated; set equal to P50
10mmbbl oil
prospective · P90 10.1 / P50 10.1 / P10 10.1
Valued at: TMK Energy Ltd 100% of volumes already stated netPermit: REND LAKE PROSPECT
1 note for review
- liquids: single estimate 10.1 mmbbl used for P90/P50/P10
280bcf gas
prospective · P90 223.1 / P50 279.8 / P10 336.5
192mmbbl oil
prospective · P90 152.6 / P50 191.55 / P10 230.5
Valued at: TMK Energy Ltd 16%Permit: ROCK CREEK OIL PROJECT
4 notes for review
- gas: no best estimate stated; P50 taken as 279.8 from the low/high midpoint case
- gas: no SPE-PRMS class stated; risked as prospective
- liquids: no best estimate stated; P50 taken as 191.55 from the low/high midpoint case
- liquids: no SPE-PRMS class stated; risked as prospective
5bcf gas
reserve · P90 4.5 / P50 4.5 / P10 4.5
0mmbbl condensate
reserve · P90 0.203 / P50 0.203 / P10 0.203
Valued at: TMK Energy Ltd 50%Permit: STARY
5 notes for review
- gas: no best estimate stated; P50 taken as 4.5 from the low case
- gas: high case not stated; set equal to P50
- liquids: no best estimate stated; P50 taken as 0.203 from the low case
- liquids: high case not stated; set equal to P50
- NO STAKE: TMK Energy Ltd value shows as zero until a stake is entered
0mmbbl oil
contingent · P90 0.1 / P50 0.1 / P10 0.1
Valued at: TMK Energy Ltd 11.36%Permit: WEST KLONDIKE
1 note for review
- liquids: single estimate 0.1 mmbbl used for P90/P50/P10
50%
Probability of
3,340
mmbbl
30.3%
Value retained
$697,242,000.00
AUD
Leverage per instrument
ASX:TMK
1026%
$0.12 → $1.23